[PMCORP] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -77.0%
YoY- -191.6%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 127,520 133,002 25,747 23,029 35,649 45,303 41,123 20.74%
PBT 12,375 10,583 -3,752 4,220 174 6,369 -374 -
Tax -267 -32 -34 -87 -56 -1,113 -870 -17.86%
NP 12,108 10,551 -3,786 4,133 118 5,256 -1,244 -
-
NP to SH 14,402 6,941 -3,786 4,133 118 5,256 -1,244 -
-
Tax Rate 2.16% 0.30% - 2.06% 32.18% 17.48% - -
Total Cost 115,412 122,451 29,533 18,896 35,531 40,047 42,367 18.16%
-
Net Worth 272,188 239,939 225,057 280,241 285,413 297,810 300,147 -1.61%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,629 2,314 - - - - - -
Div Payout % 32.14% 33.35% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 272,188 239,939 225,057 280,241 285,413 297,810 300,147 -1.61%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.49% 7.93% -14.70% 17.95% 0.33% 11.60% -3.03% -
ROE 5.29% 2.89% -1.68% 1.47% 0.04% 1.76% -0.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.53 17.24 3.63 3.25 5.03 6.40 5.81 19.02%
EPS 1.87 0.90 -0.53 0.58 0.02 0.74 -0.18 -
DPS 0.60 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3528 0.311 0.3177 0.3956 0.4029 0.4204 0.4237 -3.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.50 15.12 2.93 2.62 4.05 5.15 4.67 20.77%
EPS 1.64 0.79 -0.43 0.47 0.01 0.60 -0.14 -
DPS 0.53 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3094 0.2728 0.2558 0.3186 0.3244 0.3385 0.3412 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.195 0.19 0.12 0.13 0.135 0.14 0.18 -
P/RPS 1.18 1.10 3.30 4.00 2.68 2.19 3.10 -14.86%
P/EPS 10.45 21.12 -22.45 22.28 810.45 18.87 -102.50 -
EY 9.57 4.74 -4.45 4.49 0.12 5.30 -0.98 -
DY 3.08 1.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.38 0.33 0.34 0.33 0.42 4.59%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 24/02/23 24/02/22 24/02/21 27/02/20 13/02/19 26/02/18 -
Price 0.20 0.20 0.13 0.125 0.135 0.155 0.17 -
P/RPS 1.21 1.16 3.58 3.85 2.68 2.42 2.93 -13.69%
P/EPS 10.71 22.23 -24.32 21.43 810.45 20.89 -96.81 -
EY 9.33 4.50 -4.11 4.67 0.12 4.79 -1.03 -
DY 3.00 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.41 0.32 0.34 0.37 0.40 6.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment